Ziga Innovation PCL
SET:ZIGA
Cash Flow Statement
Cash Flow Statement
Ziga Innovation PCL
| Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||
| Net Income |
283
|
277
|
220
|
184
|
158
|
106
|
88
|
59
|
51
|
41
|
56
|
45
|
35
|
30
|
37
|
76
|
118
|
138
|
160
|
192
|
204
|
186
|
108
|
(54)
|
(381)
|
(378)
|
42
|
37
|
43
|
46
|
26
|
26
|
25
|
|
| Depreciation & Amortization |
34
|
35
|
38
|
41
|
40
|
39
|
35
|
30
|
25
|
20
|
17
|
15
|
16
|
18
|
21
|
24
|
25
|
26
|
28
|
30
|
33
|
35
|
39
|
50
|
58
|
57
|
36
|
36
|
45
|
54
|
36
|
36
|
35
|
|
| Other Non-Cash Items |
9
|
7
|
5
|
11
|
7
|
7
|
15
|
6
|
5
|
12
|
(4)
|
5
|
21
|
25
|
35
|
54
|
44
|
56
|
74
|
78
|
62
|
58
|
65
|
75
|
322
|
295
|
16
|
35
|
40
|
50
|
23
|
19
|
19
|
|
| Cash Taxes Paid |
22
|
22
|
58
|
76
|
76
|
76
|
28
|
6
|
6
|
6
|
8
|
6
|
6
|
6
|
5
|
4
|
4
|
4
|
28
|
40
|
40
|
40
|
34
|
20
|
20
|
20
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
|
| Cash Interest Paid |
11
|
11
|
12
|
14
|
11
|
11
|
12
|
9
|
8
|
8
|
8
|
10
|
12
|
13
|
15
|
17
|
16
|
16
|
17
|
17
|
20
|
22
|
28
|
33
|
32
|
31
|
28
|
29
|
31
|
33
|
10
|
7
|
6
|
|
| Change in Working Capital |
(35)
|
(244)
|
(103)
|
(202)
|
(225)
|
(38)
|
39
|
76
|
(1)
|
16
|
(226)
|
(128)
|
102
|
83
|
163
|
(116)
|
(176)
|
(257)
|
(334)
|
(154)
|
(354)
|
(84)
|
(236)
|
(58)
|
241
|
87
|
66
|
82
|
102
|
65
|
29
|
31
|
(36)
|
|
| Cash from Operating Activities |
290
N/A
|
76
-74%
|
160
+111%
|
34
-79%
|
(20)
N/A
|
113
N/A
|
177
+56%
|
172
-3%
|
80
-54%
|
89
+12%
|
(157)
N/A
|
(64)
+59%
|
174
N/A
|
156
-10%
|
256
+64%
|
38
-85%
|
10
-72%
|
(37)
N/A
|
(72)
-94%
|
147
N/A
|
(55)
N/A
|
194
N/A
|
(24)
N/A
|
13
N/A
|
240
+1 788%
|
61
-75%
|
159
+162%
|
191
+20%
|
231
+21%
|
217
-6%
|
114
-47%
|
111
-2%
|
44
-61%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(37)
|
(33)
|
(36)
|
(49)
|
(29)
|
(241)
|
(263)
|
(291)
|
(337)
|
(153)
|
(135)
|
(111)
|
(64)
|
(34)
|
(50)
|
(70)
|
(126)
|
(151)
|
(151)
|
(132)
|
(96)
|
(86)
|
(137)
|
(119)
|
(96)
|
(83)
|
(8)
|
(4)
|
(5)
|
(5)
|
(2)
|
(2)
|
(3)
|
|
| Other Items |
(0)
|
(31)
|
(12)
|
(72)
|
(41)
|
0
|
14
|
31
|
43
|
0
|
(43)
|
1
|
1
|
2
|
(2)
|
0
|
2
|
2
|
0
|
0
|
(56)
|
(126)
|
(132)
|
(131)
|
(75)
|
(5)
|
(11)
|
28
|
28
|
(26)
|
(16)
|
(56)
|
(58)
|
|
| Cash from Investing Activities |
(37)
N/A
|
(64)
-75%
|
(48)
+25%
|
(121)
-151%
|
(69)
+43%
|
(251)
-262%
|
(249)
+1%
|
(216)
+13%
|
(295)
-36%
|
(110)
+63%
|
(135)
-22%
|
(109)
+19%
|
(62)
+43%
|
(32)
+48%
|
(52)
-59%
|
(70)
-36%
|
(124)
-77%
|
(149)
-20%
|
(146)
+2%
|
(130)
+11%
|
(152)
-17%
|
(212)
-39%
|
(269)
-27%
|
(250)
+7%
|
(170)
+32%
|
(88)
+48%
|
(20)
+78%
|
24
N/A
|
23
-2%
|
(31)
N/A
|
(18)
+40%
|
(59)
-218%
|
(61)
-3%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
40
|
0
|
0
|
40
|
40
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(16)
|
(30)
|
(30)
|
0
|
0
|
0
|
0
|
82
|
82
|
82
|
93
|
42
|
31
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(44)
|
53
|
(33)
|
7
|
39
|
13
|
(69)
|
(165)
|
6
|
(64)
|
202
|
180
|
71
|
112
|
104
|
166
|
104
|
10
|
109
|
154
|
238
|
214
|
412
|
317
|
(256)
|
(87)
|
(93)
|
(409)
|
(410)
|
(442)
|
(231)
|
(110)
|
(41)
|
|
| Cash Paid for Dividends |
0
|
0
|
(109)
|
(120)
|
(120)
|
0
|
(140)
|
0
|
(68)
|
0
|
26
|
(42)
|
(42)
|
0
|
(20)
|
(20)
|
(20)
|
0
|
(80)
|
(145)
|
(145)
|
0
|
(65)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
(208)
|
0
|
0
|
415
|
415
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
116
|
116
|
116
|
116
|
12
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
(212)
N/A
|
(115)
+46%
|
(102)
+11%
|
342
N/A
|
374
+9%
|
348
-7%
|
246
-29%
|
(233)
N/A
|
(61)
+74%
|
(131)
-114%
|
160
N/A
|
139
-13%
|
29
-79%
|
70
+140%
|
67
-4%
|
116
+72%
|
54
-54%
|
(40)
N/A
|
16
N/A
|
125
+697%
|
209
+67%
|
267
+28%
|
545
+104%
|
411
-25%
|
(162)
N/A
|
(45)
+72%
|
(62)
-38%
|
(409)
-562%
|
(410)
0%
|
(442)
-8%
|
(231)
+48%
|
(110)
+52%
|
(41)
+63%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(0)
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
1
|
1
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
|
| Net Change in Cash |
41
N/A
|
(103)
N/A
|
11
N/A
|
255
+2 305%
|
284
+12%
|
210
-26%
|
174
-17%
|
(277)
N/A
|
(276)
+0%
|
(152)
+45%
|
(132)
+13%
|
(34)
+74%
|
141
N/A
|
194
+38%
|
271
+40%
|
82
-70%
|
(61)
N/A
|
(227)
-272%
|
(202)
+11%
|
142
N/A
|
2
-99%
|
250
+13 603%
|
253
+1%
|
173
-31%
|
(92)
N/A
|
(73)
+21%
|
78
N/A
|
(195)
N/A
|
(156)
+20%
|
(256)
-64%
|
(135)
+47%
|
(58)
+57%
|
(57)
+0%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||
| Free Cash Flow |
254
N/A
|
43
-83%
|
124
+192%
|
(15)
N/A
|
(49)
-218%
|
(128)
-162%
|
(87)
+33%
|
(119)
-37%
|
(258)
-117%
|
(63)
+75%
|
(291)
-361%
|
(174)
+40%
|
110
N/A
|
122
+11%
|
206
+69%
|
(33)
N/A
|
(116)
-255%
|
(188)
-62%
|
(223)
-19%
|
15
N/A
|
(151)
N/A
|
108
N/A
|
(161)
N/A
|
(107)
+34%
|
145
N/A
|
(22)
N/A
|
151
N/A
|
187
+24%
|
226
+21%
|
211
-7%
|
111
-47%
|
109
-2%
|
41
-63%
|
|